| DEI Shares Outstanding |
0.00 |
0.00 |
88,391,816.00 |
| DEI Adjusted Shares Outstanding |
0.00 |
0.00 |
88,391,816.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.00 |
0.00 |
-0.73 |
| Growth Metrics |
- |
- |
- |
| Revenue Growth |
0.00% |
18.29% |
3.85% |
| EBITDA Growth |
0.00% |
-28.08% |
-303.74% |
| EBIT Growth |
0.00% |
-32.47% |
-254.18% |
| NOPAT Growth |
0.00% |
-31.54% |
-261.25% |
| Net Income Growth |
0.00% |
-51.48% |
-210.14% |
| EPS Growth |
0.00% |
-44.44% |
-200.00% |
| Operating Cash Flow Growth |
0.00% |
-488.62% |
125.88% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
-1,251.67% |
| Invested Capital Growth |
0.00% |
0.00% |
-15.12% |
| Revenue Q/Q Growth |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
0.00% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
0.00% |
0.00% |
0.00% |
| NOPAT Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Net Income Q/Q Growth |
0.00% |
0.00% |
0.00% |
| EPS Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Invested Capital Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Profitability Metrics |
- |
- |
- |
| Gross Margin |
19.82% |
13.30% |
2.56% |
| EBITDA Margin |
-93.73% |
-101.49% |
-394.56% |
| Operating Margin |
-105.92% |
-117.79% |
-409.76% |
| EBIT Margin |
-108.55% |
-121.56% |
-414.59% |
| Profit (Net Income) Margin |
-105.97% |
-135.70% |
-405.27% |
| Tax Burden Percent |
99.90% |
99.97% |
100.02% |
| Interest Burden Percent |
97.72% |
111.66% |
97.73% |
| Effective Tax Rate |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
0.00% |
0.00% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
0.00% |
0.00% |
| Return on Equity (ROE) |
0.00% |
239.19% |
809.38% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
0.00% |
-39.46% |
-140.26% |
| Return on Assets (ROA) |
0.00% |
-44.05% |
-137.11% |
| Return on Common Equity (ROCE) |
0.00% |
239.38% |
809.83% |
| Return on Equity Simple (ROE_SIMPLE) |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
-4.74 |
-6.24 |
-23 |
| NOPAT Margin |
-74.15% |
-82.46% |
-286.83% |
| Net Nonoperating Expense Percent (NNEP) |
0.00% |
-212.21% |
-195.23% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
-993.08% |
-59,776.05% |
| Cost of Revenue to Revenue |
80.18% |
86.70% |
97.44% |
| SG&A Expenses to Revenue |
52.52% |
69.12% |
276.37% |
| R&D to Revenue |
34.86% |
33.97% |
89.58% |
| Operating Expenses to Revenue |
87.37% |
103.09% |
365.95% |
| Earnings before Interest and Taxes (EBIT) |
-6.95 |
-9.20 |
-33 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
-6.00 |
-7.68 |
-31 |
| Valuation Ratios |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
0.00 |
0.00 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
0.00 |
0.00 |
75.11 |
| Price to Earnings (P/E) |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.00 |
74.38 |
| Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
0.00 |
234.74 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
- |
- |
- |
| Debt to Equity |
0.00 |
-1.15 |
-1.01 |
| Long-Term Debt to Equity |
0.00 |
-1.15 |
-1.01 |
| Financial Leverage |
0.00 |
0.88 |
1.21 |
| Leverage Ratio |
0.00 |
-5.43 |
-5.90 |
| Compound Leverage Factor |
0.00 |
-6.06 |
-5.77 |
| Debt to Total Capital |
0.00% |
783.29% |
9,584.84% |
| Short-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
0.00% |
783.29% |
9,584.84% |
| Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
0.00% |
0.55% |
2.37% |
| Common Equity to Total Capital |
0.00% |
-683.84% |
-9,487.21% |
| Debt to EBITDA |
0.00 |
-0.64 |
-0.12 |
| Net Debt to EBITDA |
0.00 |
0.49 |
0.19 |
| Long-Term Debt to EBITDA |
0.00 |
-0.64 |
-0.12 |
| Debt to NOPAT |
0.00 |
-0.79 |
-0.16 |
| Net Debt to NOPAT |
0.00 |
0.61 |
0.25 |
| Long-Term Debt to NOPAT |
0.00 |
-0.79 |
-0.16 |
| Altman Z-Score |
0.00 |
0.00 |
2.68 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
-0.08% |
-0.06% |
| Liquidity Ratios |
- |
- |
- |
| Current Ratio |
0.00 |
0.44 |
0.43 |
| Quick Ratio |
0.00 |
0.23 |
0.35 |
| Cash Flow Metrics |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
1.85 |
-21 |
| Operating Cash Flow to CapEx |
1,748.96% |
0.00% |
462.95% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
10.41 |
-81.80 |
| Operating Cash Flow to Interest Expense |
18.05 |
-54.11 |
9.56 |
| Operating Cash Flow Less CapEx to Interest Expense |
17.02 |
-54.11 |
7.49 |
| Efficiency Ratios |
- |
- |
- |
| Asset Turnover |
0.00 |
0.32 |
0.34 |
| Accounts Receivable Turnover |
0.00 |
21.55 |
19.67 |
| Inventory Turnover |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
0.00 |
3.03 |
3.86 |
| Accounts Payable Turnover |
0.00 |
1.20 |
1.14 |
| Days Sales Outstanding (DSO) |
0.00 |
16.93 |
18.55 |
| Days Inventory Outstanding (DIO) |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
0.00 |
303.91 |
321.47 |
| Cash Conversion Cycle (CCC) |
0.00 |
-286.97 |
-302.92 |
| Capital & Investment Metrics |
- |
- |
- |
| Invested Capital |
0.00 |
-8.09 |
-9.32 |
| Invested Capital Turnover |
0.00 |
-1.87 |
-0.90 |
| Increase / (Decrease) in Invested Capital |
0.00 |
-8.09 |
-1.22 |
| Enterprise Value (EV) |
0.00 |
0.00 |
585 |
| Market Capitalization |
0.00 |
0.00 |
590 |
| Book Value per Share |
$0.00 |
($0.91) |
($0.04) |
| Tangible Book Value per Share |
$0.00 |
($1.05) |
($0.05) |
| Total Capital |
0.00 |
0.63 |
0.04 |
| Total Debt |
0.00 |
4.92 |
3.62 |
| Total Long-Term Debt |
0.00 |
4.92 |
3.62 |
| Net Debt |
0.00 |
-3.80 |
-5.74 |
| Capital Expenditures (CapEx) |
0.14 |
0.00 |
0.54 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
0.00 |
-20 |
-22 |
| Debt-free Net Working Capital (DFNWC) |
0.00 |
-12 |
-13 |
| Net Working Capital (NWC) |
0.00 |
-12 |
-13 |
| Net Nonoperating Expense (NNE) |
2.04 |
4.03 |
9.31 |
| Net Nonoperating Obligations (NNO) |
0.00 |
-3.80 |
-5.74 |
| Total Depreciation and Amortization (D&A) |
0.95 |
1.52 |
1.57 |
| Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
-268.04% |
-284.82% |
| Debt-free Net Working Capital to Revenue |
0.00% |
-152.82% |
-165.82% |
| Net Working Capital to Revenue |
0.00% |
-152.82% |
-165.82% |
| Earnings Adjustments |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
($0.39) |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
88.39M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
($0.39) |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
88.39M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
0.00 |
88.39M |
| Normalized Net Operating Profit after Tax (NOPAT) |
-4.74 |
-6.24 |
-23 |
| Normalized NOPAT Margin |
-74.15% |
-82.46% |
-286.83% |
| Pre Tax Income Margin |
-106.07% |
-135.74% |
-405.18% |
| Debt Service Ratios |
- |
- |
- |
| EBIT to Interest Expense |
-50.63 |
-51.73 |
-125.02 |
| NOPAT to Interest Expense |
-34.58 |
-35.09 |
-86.50 |
| EBIT Less CapEx to Interest Expense |
-51.66 |
-51.73 |
-127.09 |
| NOPAT Less CapEx to Interest Expense |
-35.61 |
-35.09 |
-88.56 |
| Payout Ratios |
- |
- |
- |
| Dividend Payout Ratio |
-0.30% |
0.00% |
0.00% |
| Augmented Payout Ratio |
-0.30% |
0.00% |
0.00% |